Valuation Beijing Roborock Technology Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-09-22			5-day change	1st Jan Change
117.50 ^CNY	-0.93%		-2.40%	-22.73%

09-03	Roborock Unveils Comprehensive Ecosystem Of Intelligent Cleaning Products At IFA 2026	CI
08-25	Jefferies Adjusts Beijing Roborock Technology's Price Target to 138 Yuan From 150 Yuan, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,314	23,211	37,108	40,505	39,396	30,082	-	-
Change	-	-57.26%	59.87%	9.15%	-2.74%	-23.64%	-	-
Enterprise Value (EV) ¹	53,000	21,423	36,241	39,084	38,022	23,548	21,793	18,603
Change	-	-59.58%	69.17%	7.85%	-2.72%	-38.07%	-7.45%	-14.64%
P/E	38.9x	19.6x	18.2x	20.5x	28.8x	15x	11.4x	10x
PBR	6.4x	2.43x	3.27x	3.15x	2.81x	1.91x	1.66x	1.46x
PEG	-	-1.3x	0.2x	-5.45x	-0.9x	0.3x	0.4x	0.7x
Capitalization / Revenue	9.3x	3.5x	4.29x	3.39x	2.11x	1.29x	1.09x	0.94x
EV / Revenue	9.08x	3.23x	4.19x	3.27x	2.03x	1.01x	0.79x	0.58x
EV / EBITDA	32.4x	14.9x	14.9x	17.4x	22x	10.4x	7.79x	5.45x
EV / EBIT	33.2x	15.9x	15.6x	18.7x	26.3x	11.4x	8.26x	6.08x
EV / FCF	49.1x	24.7x	18.7x	27.1x	129x	-13.8x	7.67x	-17x
FCF Yield	2.04%	4.04%	5.35%	3.69%	0.77%	-7.26%	13%	-5.88%
Dividend per Share ²	0.5466	0.4628	2.388	0.7643	0.5267	0.78	1.154	1.276
Rate of return	0.26%	0.51%	1.65%	0.49%	0.35%	0.66%	0.98%	1.09%
EPS ²	5.443	4.599	7.949	7.65	5.28	7.852	10.26	11.73
Distribution rate	10%	10.1%	30%	9.99%	9.98%	9.93%	11.2%	10.9%
Net sales ¹	5,837	6,629	8,654	11,945	18,695	23,258	27,498	32,096
EBITDA ¹	1,636	1,441	2,433	2,252	1,728	2,257	2,799	3,411
EBIT ¹	1,598	1,344	2,317	2,090	1,447	2,074	2,638	3,058
Net income ¹	1,402	1,183	2,051	1,977	1,363	2,045	2,627	3,034
Net Debt ¹	-1,314	-1,788	-867.4	-1,421	-1,374	-6,534	-8,289	-11,479
Reference price ²	211.63	90.29	144.36	156.64	152.06	117.50	117.50	117.50
Nbr of stocks (in thousands)	256,643	257,078	257,050	258,593	259,082	256,018	-	-
Announcement Date	2/24/22	2/27/23	2/27/24	2/28/25	2/28/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ROBOROCK TECHNOLOGY CO., LTD.	15.1x	1.02x	10.56x	0.66%	4.53B
GREE ELECTRIC APPLIANCES, INC. OF ZHUHAI	7.6x	1.13x	5.3x	7.54%	31.69B
HISENSE HOME APPLIANCES GROUP CO., LTD.	11.79x	0.27x	4.67x	4.67%	4.87B
COWAY CO., LTD.	10.05x	1.65x	6.51x	3.42%	5.08B
ECOVACS ROBOTICS CO., LTD.	13.53x	1.02x	8.05x	2.1%	4.34B
KINGCLEAN ELECTRIC CO.,LTD	16.38x	-	-	4.87%	2.64B
HANGZHOU ROBAM APPLIANCES CO., LTD.	13.82x	1.54x	11.01x	6.01%	2.31B
WHIRLPOOL CORPORATION	15.11x	0.47x	7.78x	2.96%	2.13B
SHANGHAI FLYCO ELECTRICAL APPLIANCE CO., LTD.	22.32x	-	-	1.91%	2.04B
CROMPTON GREAVES CONSUMER ELECTRICALS LIMITED	24.35x	1.45x	14.03x	1.6%	1.51B
Average	15.01x	1.07x	8.49x	3.57%	6.11B
Weighted average by Cap.	10.90x	1.09x	6.55x	5.41%